Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.38% first-year return on $122k initial cash invested.
-31.38%
Cash On Cash
-1.93%
Cap Rate
-0.33
DSCR
$0
Rent
-$3,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,640
Closing costs
1%
$4,932
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,179
Mortgage P&I
23860000%
$2,386
Property Taxes
6250000%
$625
Home Insurance
1680000%
$168
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0